As of 2024-12-15, the Intrinsic Value of Luminex Corp (LMNX) is
8.74 USD. This Luminex valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 36.99 USD, the upside of Luminex Corp is
-76.40%.
The range of the Intrinsic Value is 6.64 - 13.54 USD
Luminex Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.64 - 13.54 |
8.74 |
-76.4% |
| DCF (Growth 10y) |
9.75 - 19.98 |
12.89 |
-65.1% |
| DCF (EBITDA 5y) |
28.10 - 31.78 |
29.85 |
-19.3% |
| DCF (EBITDA 10y) |
30.56 - 38.12 |
34.07 |
-7.9% |
| Fair Value |
2.48 - 2.48 |
2.48 |
-93.29% |
| P/E |
15.44 - 17.79 |
16.41 |
-55.6% |
| EV/EBITDA |
31.99 - 37.80 |
35.47 |
-4.1% |
| EPV |
7.27 - 9.83 |
8.55 |
-76.9% |
| DDM - Stable |
4.12 - 11.83 |
7.97 |
-78.4% |
| DDM - Multi |
6.19 - 12.95 |
8.29 |
-77.6% |
Luminex Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,750.07 |
| Beta |
0.57 |
| Outstanding shares (mil) |
47.31 |
| Enterprise Value (mil) |
1,731.97 |
| Market risk premium |
4.24% |
| Cost of Equity |
8.14% |
| Cost of Debt |
4.25% |
| WACC |
7.60% |